| State: Odisha |
District: Sonepur |
Block: Sonepur |
Gram Panchayat: Khari |
Work Code: OD/372/3570/121480/419657/00043072 (COMPLETION OF COMMUNITY CENTER AT TAREIKELA UPAR PADA 5TH CFC UNTIED)
Project Category: Building
| Financial Year: 2025-26 |
Execution Level: ps |
| Executing Agency: Panchayat Samiti, Sonepur |
Bill Status:
1st Bill
|
| Proposal Date: 05-02-2025 |
Date of Commencement: 16-08-2025 |
| Date of Completion: - |
Scheme Name: SFC Devolution of Fund |
| Scheme Component Name: 5TH SFC DEVOLUTION GRANT TO PANCHAYAT SAMITI |
Project Sub-Category: Community Centre |
| Project Type: Completion |
Name of Executant: Saroj kumar Dora |
Administrative Approval Details
Approval No.: OD/372/3570/121480/419657/00043072/AS
Technical Sanction Details
Technical Sanction No.: OD/372/3570/121480/419657/00043072/TS
Fund Sanction No.: 15612
Fund Sanction Amount (in Rs.): 201919
ACTIVITY STATEMENT
| Sl.No. |
Activity taken |
Unit |
Quantity |
Unit Price (in Rs.) |
Total (in Rs.) |
| 1 |
R.C.C. Work (AR0404Ag) : First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
Cum |
4.600222 |
14142.787684024 |
65059.963045376 |
| 2 |
R.C.C. Work (AR0404Ac) : First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
Cum |
1.455 |
16247.430463539 |
23640.011324449 |
| 3 |
R.C.C. Work (AR0409) : First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
Qntl |
5.7 |
8963.3398693 |
51091.03725501 |
Total Amount (in Rs.): 139791.01162484
LABOUR STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
Un-Skilled
|
Skilled
|
Semi-Skilled
|
Highly-Skilled
|
| Rs. 462 |
Rs. 562 |
Rs. 512 |
Rs. 612 |
| Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
Qty/Unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Ag) : First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade)
|
4.600222 |
Cubic Meter |
1.533295 |
7.05349739149 |
3.732195 |
17.16892554729 |
3.7813 |
17.3948194486 |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) : First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc)
|
1.455 |
Cubic Meter |
1.533295 |
2.230944225 |
6.352395 |
9.242734725 |
6.4015 |
9.3141825 |
- |
- |
| 3 |
R.C.C. Work (AR0409) : First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge.
|
5.7 |
Quintal |
0.84 |
4.788 |
0.0462 |
0.26334 |
- |
- |
0.315 |
1.7955 |
| Total Qty |
14.07244161649 |
26.7090019486 |
26.67500027229 |
1.7955 |
| Rate Per Man Day |
462 |
562 |
512 |
612 |
| Total Amount |
6501.4680268184 |
15010.459095113 |
13657.600139412 |
1098.846 |
Total Labour Amount (in Rs.): 36268.373261344
MATERIAL STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM162 |
BRM341 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Ag) :.First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
4.600222 |
Cum |
3.4733 |
15.9779510726 |
0.45 |
2.0700999 |
0.36 |
1.65607992 |
0.54 |
2.48411988 |
7.46592 |
34.34488943424 |
0.06026064 |
0.27721232186208 |
- |
- |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
1.455 |
Cum |
3.4733 |
5.0536515 |
0.45 |
0.65475 |
0.36 |
0.5238 |
0.54 |
0.7857 |
5.30352 |
7.7166216 |
0.0498348 |
0.072509634 |
- |
- |
- |
- |
| 3 |
R.C.C. Work (AR0409) :.First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
5.7 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
0.8 |
4.56 |
1.05 |
5.985 |
| Total Qty |
21.0316025726 |
2.7248499 |
2.17987992 |
3.26981988 |
42.06151103424 |
0.34972195586208 |
4.56 |
5.985 |
| Rate Per Unit |
572.407 |
417.99 |
2150.38 |
2111.71 |
250.166 |
58573.086 |
90.1 |
6620.407 |
| Total Amount |
12038.636533774 |
1138.960009701 |
4687.5701823696 |
6904.9113387948 |
10522.359969392 |
20484.294196798 |
410.856 |
39623.135895 |
Total Material Amount (in Rs.): 95810.724125829
ROYALTY STATEMENT
| Sl.No. |
Activity Name |
Quantity (A) |
Unit |
BRM340 |
BRM028 |
BRM060 |
BRM052 |
BRM084 |
BRM104 |
BRM341 |
| Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
Qty/unit (B) |
Total Qty (A*B) |
| 1 |
R.C.C. Work (AR0404Ag) :.First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge (RCC Roof slab, landing, balcony, sun shade) |
4.600222 |
Cum |
3.4733 |
15.9779510726 |
0.45 |
2.0700999 |
0.36 |
1.65607992 |
0.54 |
2.48411988 |
0.0919908 |
0.4231781019576 |
0.06026064 |
0.27721232186208 |
- |
- |
| 2 |
R.C.C. Work (AR0404Ac) :.First Floor - Reinforced cement concrete work of M-20 grade with 20mm & down grade size black hard crusher broken granite chips including hoisting and laying in position compacting to specified design section and curing for proper period with cost conveyance, royalty,taxes of all materials, labour and T&P required for the work etc. (including centring and shuttering) complete and as per direction of Engineer-in charge. (RCC Beams, Column, Girder & Bressmer etc) |
1.455 |
Cum |
3.4733 |
5.0536515 |
0.45 |
0.65475 |
0.36 |
0.5238 |
0.54 |
0.7857 |
0.0544068 |
0.079161894 |
0.0498348 |
0.072509634 |
- |
- |
| 3 |
R.C.C. Work (AR0409) :.First floor - Supplying, fitting, and placing uncoated HYSD bar reinforcement including labor charges for cutting, bending, binding, and tying the grills and placing in position including cost of binding wire 18 to 20 gauge with cost of steel rod and as per drawing, design, and direction of Engineer-in-charge. |
5.7 |
Qntl |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
1.05 |
5.985 |
| Total Qty |
21.0316025726 |
2.7248499 |
2.17987992 |
3.26981988 |
0.5023399959576 |
0.34972195586208 |
5.985 |
| Rate Per Unit |
0 |
170.25 |
279.5 |
279.5 |
0 |
0 |
0 |
| Total Amount |
0 |
463.905695475 |
609.27643764 |
913.91465646 |
0 |
0 |
0 |
Total Royalty Amount (in Rs.): 1987.096789575
ADDITION COMPONENT
| S/N |
Item Name |
Amount (in Rs.) |
| 1 |
Display Citizen Board @
Rs. 1000
|
Rs. 1000 |
| 2 |
Contingency @
1%
|
Rs. 1397.9101162484 |
Total Addition Component Amount (in Rs.): 2397.9101162484
DEDUCTION COMPONENT
| Sl.No. |
Item Name |
Amount (in Rs.) |
| 1 |
Contingency @
1%
|
Rs. 1421.8892174109 |
| 2 |
Royalty @
Rs. 803.8307205
|
Rs. 803.8307205 |
| 3 |
Additional Royalty @
Rs. 1062.691461
|
Rs. 1062.691461 |
| 4 |
EMF @
Rs. 40.191536025
|
Rs. 40.191536025 |
| 5 |
DMF @
Rs. 80.38307205
|
Rs. 80.38307205 |
| 6 |
Empty Gunny Bag (Cement x Gunny Bag Rate : 0 x 3.945) @ 169.635
|
Rs. 169.635 |
| 7 |
Labour Cess @
1%
|
Rs. 1421.8892174109 |
Total Deduction Component Amount (in Rs.): 5000.5102243968
Total Net Amount (in Rs.): 137188.41151669
